AWRE Aware, Inc. - Common Stock
$1.26
가격 · 5월 20, 2026
기준 재무 정보 5월 1, 2026
AWRE 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.26
시가총액
$40M
P/E (TTM)
-6.6
EPS (TTM)
$-0.28
매출 (TTM)
$17M
배당 수익률
0.00%
ROE
-21.7%
부채/자본
—
52주 범위
$1 – $3
AWRE 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$17M
2010-12-31
→
2025-12-31
EPS
$-0.28
2010-12-31
→
2025-12-31
잉여현금흐름
$-6M
2011-12-31
→
2025-12-31
마진
-34.0%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
AWRE
동종업계 중앙값
P/E (TTM)
-6.6
144.8
P/S (TTM)
2.3
1.5
P/B
1.5
1.3
Price / FCF (주가 / FCF)
-7.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
AWRE
동종업계 중앙값
Operating Margin (영업이익률)
-37.9%
—
Net Profit Margin (순이익률)
-34.0%
-42.0%
ROA
-14.7%
-18.4%
ROE
-21.7%
-63.4%
ROIC
-26.2%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
AWRE
동종업계 중앙값
Current Ratio (유동비율)
3.8
1.5
Quick Ratio (당좌 비율)
1.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
AWRE
동종업계 중앙값
Revenue YoY (매출 YoY)
-0.55%
—
Revenue CAGR 3Y (매출 CAGR 3년)
2.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
8.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
AWRE
동종업계 중앙값
Payout Ratio (지급 비율)
0.00%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
0.00%
지급 비율
0.00%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2014년 7월 25일 | $1.7500 |
| 2012년 12월 18일 | $1.8000 |
| 2012년 5월 9일 | $1.1500 |
AWRE 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.16 | — | — |
| 2025년 12월 31일 | $-0.07 | — | — |
| 2025년 9월 30일 | $-0.05 | — | — |
| 2025년 6월 30일 | $-0.08 | — | — |
| 2025년 3월 31일 | $-0.08 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| AWRE | $40M | -6.6 | -0.55% | -34.0% | -21.7% | — |
| LPSN | $47M | -0.3 | -22.0% | -27.6% | 106.0% | — |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17M | $17M | $18M | $16M | $17M | $11M | $12M | $16M | · | · | · | · | |
| Cost of Revenue | $1M | $835.0K | $1M | $1M | $1M | $810.0K | $1M | · | · | · | · | · | |
| R&D Expense | $8M | $8M | $9M | $9M | $9M | $9M | $8M | $7M | · | · | · | · | |
| SG&A Expense | $7M | $7M | $7M | $7M | $6M | $5M | $4M | $3M | · | · | · | · | |
| Operating Expenses | $24M | $23M | $27M | $18M | $23M | $21M | $16M | $16M | · | · | · | · | |
| Operating Income | $-7M | $-6M | $-9M | $-2M | $-6M | $-9M | $-4M | $381.0K | · | · | · | · | |
| Interest Income | · | · | · | · | · | · | $1M | $844.0K | · | · | · | · | |
| Pretax Income | $-6M | $-4M | $-7M | $-2M | $-6M | $-9M | $-3M | $1M | · | · | · | · | |
| Income Tax | $257.0K | $53.0K | $59.0K | $49.0K | $-269.0K | $-2M | $5M | $-8.0K | · | · | · | · | |
| Net Income | $-6M | $-4M | $-7M | $-2M | $-6M | $-8M | $-8M | $1M | · | · | · | · | |
| EPS (Basic) | $-0.28 | $-0.21 | $-0.35 | $-0.08 | $-0.27 | $-0.35 | $-0.39 | $0.06 | · | · | · | · | |
| EPS (Diluted) | $-0.28 | $-0.21 | $-0.35 | $-0.08 | $-0.27 | $-0.35 | $-0.39 | $0.06 | · | · | · | · | |
| Shares (Basic) | 21,183,000 | 21,139,000 | 21,013,000 | 21,604,000 | 21,525,000 | 21,473,000 | 21,523,000 | 21,544,000 | · | · | · | · | |
| Shares (Diluted) | 21,183,000 | 21,139,000 | 21,013,000 | 21,604,000 | 21,525,000 | 21,473,000 | 21,523,000 | 21,605,000 | · | · | · | · | |
| EBITDA | $-6M | $-5M | $-8M | · | $-5M | $-9M | $-4M | · | · | · | · | · |
대차대조표 21
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $13M | $10M | $12M | $30M | $39M | $48M | $52M | $52M | · | · | · | |
| Receivables | $3M | $3M | $2M | $3M | $4M | $2M | $2M | $2M | · | · | · | · | |
| Prepaid Expense | $2M | $1M | $1M | $693.0K | $591.0K | $582.0K | $256.0K | $284.0K | · | · | · | · | |
| Current Assets | $28M | $33M | $36M | $37M | $39M | $44M | $54M | $57M | · | · | · | · | |
| PP&E (Net) | $477.0K | $477.0K | $579.0K | $726.0K | $3M | $4M | $4M | $4M | · | · | · | · | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $12M | $12M | $12M | $12M | · | · | · | · | |
| Accum. Depreciation | $1M | $1M | $1M | $930.0K | $9M | $9M | $8M | $8M | · | · | · | · | |
| Goodwill | $3M | $3M | $3M | $3M | $3M | $2M | $0 | · | · | · | · | · | |
| Intangibles | $2M | $2M | $2M | $3M | $3M | $1M | $0 | · | · | · | · | · | |
| Other Non-current Assets | $122.0K | $122.0K | $122.0K | $122.0K | · | · | · | · | · | · | · | · | |
| Total Assets | $37M | $43M | $46M | $51M | $48M | $52M | $58M | $66M | · | · | · | · | |
| Accounts Payable | $1M | $894.0K | $280.0K | $639.0K | $283.0K | $494.0K | $187.0K | $126.0K | · | · | · | · | |
| Accrued Liabilities | $930.0K | $1M | $2M | $1M | $2M | $2M | $1M | $1M | · | · | · | · | |
| Current Liabilities | $8M | $8M | $8M | $6M | $6M | $6M | $4M | $4M | · | · | · | · | |
| Capital Leases | $3M | $4M | $4M | $4M | · | · | · | · | · | · | · | · | |
| Common Stock | $215.0K | $211.0K | $210.0K | $211.0K | $216.0K | $214.0K | $214.0K | $215.0K | · | · | · | · | |
| Retained Earnings | $-76M | $-70M | $-66M | $-58M | $-56M | $-51M | $-43M | $-35M | · | · | · | · | |
| AOCI | $228.0K | $251.0K | $195.0K | $-110.0K | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $26M | $31M | $34M | $40M | $42M | $46M | $53M | $62M | $61M | · | · | · | |
| Liabilities + Equity | $37M | $43M | $46M | $51M | $48M | $52M | $58M | $66M | · | · | · | · | |
| Shares Outstanding | 21,444,665 | 21,097,000 | 21,018,000 | 21,093,000 | 21,614,000 | 21,379,000 | 21,443,000 | 21,516,000 | 21,493,000 | · | · | · |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $572.0K | $562.0K | $578.0K | $760.0K | $687.0K | $561.0K | $441.0K | $443.0K | · | · | · | · | |
| Stock-based Comp | $1M | $1M | $2M | $2M | $2M | $838.0K | $692.0K | $580.0K | · | · | · | · | |
| Deferred Tax | · | · | · | · | $-269.0K | · | $5M | $-100.0K | · | · | · | · | |
| Amort. of Intangibles | $400.0K | $400.0K | $400.0K | $400.0K | $176.0K | · | · | · | · | · | · | · | |
| Other Non-cash | $-1M | $-424.0K | $7M | · | $-2M | $941.0K | $-909.0K | · | · | · | · | · | |
| Operating Cash Flow | $-5M | $-3M | $2M | $-5M | $-6M | $-5M | $-3M | $660.0K | · | · | · | · | |
| CapEx | $165.0K | $45.0K | $16.0K | $730.0K | $27.0K | $484.0K | $111.0K | $206.0K | · | · | · | · | |
| Investing Cash Flow | $-274.0K | $6M | $-3M | $-12M | $-2M | $-3M | $-111.0K | $-206.0K | · | · | · | · | |
| Stock Issued | $87.0K | $74.0K | $96.0K | $154.0K | $163.0K | $50.0K | $43.0K | $50.0K | · | · | · | · | |
| Stock Repurchased | $115.0K | $207.0K | $506.0K | $1M | · | $946.0K | $765.0K | $393.0K | · | · | · | · | |
| Net Stock Activity | $-28.0K | $-133.0K | $-410.0K | · | $163.0K | $-896.0K | $-722.0K | · | · | · | · | · | |
| Dividends Paid | $0 | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-31.0K | $-159.0K | $-426.0K | $-1M | $109.0K | $-989.0K | $-814.0K | $-450.0K | · | · | · | · | |
| Taxes Paid | $75.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-6M | $-3M | $2M | · | $-6M | $-6M | $-3M | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -37.9% | -31.9% | -46.8% | · | -36.2% | -83.3% | -33.8% | · | · | · | · | · | |
| Net Margin | -34.0% | -25.5% | -40.1% | · | -34.6% | -67.3% | -68.3% | · | · | · | · | · | |
| Pretax Margin | -32.5% | -25.2% | -39.8% | · | -36.1% | -81.8% | -25.6% | · | · | · | · | · | |
| EBITDA Margin | -34.6% | -28.7% | -43.6% | · | -32.1% | -78.4% | -30.2% | · | · | · | · | · | |
| ROA | -14.7% | -10.0% | -15.0% | · | -11.7% | -14.0% | -13.5% | · | · | · | · | · | |
| ROE | -21.7% | -14.1% | -20.3% | · | -13.9% | -16.4% | -14.6% | · | · | · | · | · | |
| ROIC | -26.2% | -18.2% | -25.1% | · | -14.0% | -17.0% | -20.6% | · | · | · | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.8 | 4.2 | 4.7 | · | 6.8 | 7.4 | 13.3 | · | · | · | · | · | |
| Quick Ratio | 1.4 | 2.0 | 1.6 | · | 5.9 | 7.0 | 12.4 | · | · | · | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.2 | 0.2 | · | · | · | · | · | |
| Receivables Turnover | 5.8 | 6.5 | 6.3 | · | 5.6 | 4.7 | 5.4 | · | · | · | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -0.55% | -4.7% | 14.0% | -5.0% | 49.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.6% | 1.1% | 17.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.9% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17M | $17M | $18M | $16M | $17M | $11M | $12M | $16M | $22M | $22M | $22M | $22M | |
| Net Income TTM | $-6M | $-4M | $-7M | $-2M | $-6M | $-8M | $-8M | $1M | $68M | $68M | $68M | $68M | |
| Market Cap | $40M | $41M | $35M | · | $68M | $75M | $72M | · | · | · | · | · | |
| P/E | -6.6 | -9.3 | -4.7 | -21.4 | -11.7 | -10.0 | -8.6 | 60.2 | 1.5 | 2.0 | 1.1 | 1.5 | |
| P/S | 2.3 | 2.4 | 1.9 | · | 4.0 | 6.6 | 5.9 | · | · | · | · | · | |
| P/B | 1.5 | 1.3 | 1.0 | · | 1.6 | 1.6 | 1.3 | · | · | · | · | · | |
| P / Tangible Book | 1.8 | 1.6 | 1.2 | 1.1 | 1.9 | 1.7 | · | · | · | · | · | · | |
| P / Cash Flow | -7.3 | -13.0 | 19.1 | · | -10.9 | -14.2 | -24.5 | · | · | · | · | · | |
| P / FCF | -7.1 | -12.8 | 19.3 | · | -10.9 | -13.0 | -23.6 | · | · | · | · | · | |
| Dividend Yield | 0.00% | 0.00% | 0.00% | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -15.1% | -10.8% | -21.1% | -4.7% | -8.6% | -10.0% | -11.6% | 1.7% | 68.0% | 50.2% | 93.9% | 67.4% | |
| Payout Ratio | 0.00% | · | · | · | · | · | · | · | · | · | · | · | |
| Annual Payout | $0 | $0 | $0 | · | · | · | · | · | · | · | · | · |
손익계산서 15
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3M | $5M | $5M | $4M | $4M | $5M | $4M | $4M | $4M | $6M | $3M | $4M | $4M | $3M | $4M | $5M | |
| Cost of Revenue | $334.0K | $248.0K | $491.0K | $339.0K | $173.0K | $19.0K | $270.0K | $270.0K | $276.0K | $410.0K | $325.0K | $298.0K | $340.0K | $282.0K | $324.0K | $314.0K | |
| R&D Expense | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $3M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | |
| Operating Expenses | $7M | $6M | $6M | $6M | $5M | $6M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $571.0K | $6M | $6M | |
| Operating Income | $-4M | $-1M | $-1M | $-2M | $-2M | $-1M | $-1M | $-1M | $-1M | $747.0K | $-3M | $-2M | $-2M | $2M | $-1M | $-1M | |
| Interest Income | $200.0K | · | $247.0K | $218.0K | $261.0K | · | $315.0K | $291.0K | $280.0K | $397.0K | $284.0K | $301.0K | · | $155.0K | $64.0K | $9.0K | |
| Pretax Income | $-3M | $-1M | $-1M | $-2M | $-2M | $-1M | $-1M | $-1M | $-982.0K | $1M | $-3M | · | · | · | · | · | |
| Income Tax | $8.0K | $219.0K | $5.0K | $26.0K | $7.0K | $-1.0K | $15.0K | $39.0K | $0 | $0 | $0 | $0 | $49.0K | $0 | $0 | $0 | |
| Net Income | $-3M | $-1M | $-1M | $-2M | $-2M | $-1M | $-1M | $-1M | $-982.0K | $1M | $-3M | $-2M | $-2M | $3M | $-1M | $-1M | |
| EPS (Basic) | $-0.16 | $-0.07 | $-0.05 | $-0.08 | $-0.08 | $-0.05 | $-0.06 | $-0.05 | $-0.05 | $0.05 | $-0.13 | $-0.07 | $-0.08 | $0.12 | $-0.06 | $-0.06 | |
| EPS (Diluted) | $-0.16 | $-0.07 | $-0.05 | $-0.08 | $-0.08 | $-0.05 | $-0.06 | $-0.05 | $-0.05 | $0.05 | $-0.13 | $-0.07 | $-0.08 | $0.12 | $-0.06 | $-0.06 | |
| Shares (Basic) | 21,593,000 | -42,633,000 | 21,202,000 | 21,347,000 | 21,267,000 | -42,227,000 | 21,186,000 | 21,095,000 | 21,085,000 | 21,049,000 | 20,968,000 | 21,033,000 | -43,418,000 | 21,725,000 | 21,655,000 | 21,642,000 | |
| Shares (Diluted) | 21,593,000 | -42,633,000 | 21,202,000 | 21,347,000 | 21,267,000 | -42,227,000 | 21,186,000 | 21,095,000 | 21,085,000 | 21,131,000 | 20,968,000 | 21,033,000 | -43,491,000 | 21,798,000 | 21,655,000 | 21,642,000 | |
| EBITDA | $-4M | · | $-1M | $-2M | $-2M | · | $-1M | $-1M | $-1M | $747.0K | $-3M | $-2M | · | $2M | $-1M | $-1M |
대차대조표 21
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $7M | $6M | $7M | $8M | $13M | $11M | $12M | $14M | $6M | $3M | $8M | $12M | $13M | $25M | $25M | |
| Receivables | $2M | $3M | $6M | $2M | $3M | $3M | $4M | $4M | $4M | $7M | $4M | $3M | $3M | $4M | $4M | $4M | |
| Prepaid Expense | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $753.0K | $986.0K | $989.0K | $718.0K | $839.0K | $693.0K | $1M | $970.0K | $985.0K | |
| Current Assets | $24M | $28M | $31M | $29M | $30M | $33M | $34M | $33M | $35M | $37M | $34M | $36M | $37M | $41M | $38M | $35M | |
| PP&E (Net) | $427.0K | $477.0K | $400.0K | $441.0K | $481.0K | $477.0K | $515.0K | $553.0K | $543.0K | $616.0K | $652.0K | $697.0K | $726.0K | $208.0K | $113.0K | $3M | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | · | · | · | $2M | · | · | · | |
| Accum. Depreciation | · | $1M | · | · | · | $1M | · | · | · | · | · | · | $930.0K | · | · | · | |
| Goodwill | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Intangibles | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Other Non-current Assets | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | $122.0K | · | · | · | |
| Total Assets | $33M | $37M | $40M | $38M | $40M | $43M | $44M | $43M | $45M | $50M | $48M | $49M | $51M | $50M | $47M | $47M | |
| Accounts Payable | $732.0K | $1M | $943.0K | $506.0K | $748.0K | $894.0K | $816.0K | $603.0K | $791.0K | $231.0K | $595.0K | $624.0K | $639.0K | $988.0K | $556.0K | $472.0K | |
| Accrued Liabilities | $1M | $930.0K | $2M | $1M | $964.0K | $1M | $1M | $1M | $1M | $2M | $888.0K | $780.0K | $1M | $2M | $2M | $1M | |
| Current Liabilities | $7M | $8M | $9M | $6M | $7M | $8M | $8M | $6M | $7M | $8M | $7M | $6M | $6M | $6M | $6M | $5M | |
| Capital Leases | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | · | · | · | |
| Common Stock | $217.0K | $215.0K | $214.0K | $212.0K | $211.0K | $211.0K | $212.0K | $212.0K | $212.0K | $210.0K | $211.0K | $210.0K | $211.0K | $217.0K | $217.0K | $216.0K | |
| Retained Earnings | $-79M | $-76M | $-74M | $-73M | $-72M | $-70M | $-69M | $-68M | $-66M | $-61M | $-62M | $-60M | $-58M | $-56M | $-59M | $-58M | |
| AOCI | $166.0K | $228.0K | $188.0K | $298.0K | $295.0K | $251.0K | $373.0K | $123.0K | $139.0K | $-48.0K | $-91.0K | $37.0K | $-110.0K | $-170.0K | · | · | |
| Stockholders' Equity | $23M | $26M | $27M | $28M | $29M | $31M | $32M | $33M | $33M | $38M | $36M | $39M | $40M | $43M | $40M | $41M | |
| Liabilities + Equity | $33M | $37M | $40M | $38M | $40M | $43M | $44M | $43M | $45M | $50M | $48M | $49M | $51M | $50M | $47M | $47M | |
| Shares Outstanding | 21,616,527 | 21,444,665 | 21,355,227 | 21,173,002 | 21,133,000 | 21,096,580 | 21,194,071 | 21,113,202 | 21,085,234 | 21,014,256 | 20,993,235 | 20,955,339 | 21,093,447 | 21,686,528 | 21,680,613 | 21,642,260 |
현금 흐름 12
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $139.0K | $141.0K | $144.0K | $143.0K | $144.0K | $141.0K | $142.0K | $140.0K | $139.0K | $139.0K | $149.0K | $149.0K | $173.0K | $141.0K | $221.0K | $225.0K | |
| Stock-based Comp | $269.0K | $264.0K | $342.0K | $382.0K | $180.0K | $505.0K | $220.0K | $243.0K | $164.0K | $359.0K | $403.0K | $335.0K | $351.0K | $548.0K | $378.0K | $430.0K | |
| Amort. of Intangibles | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $-100.0K | $300.0K | $100.0K | $100.0K | |
| Other Non-cash | $373.0K | · | · | · | $-2M | · | · | · | $-2M | · | · | $-401.0K | · | · | · | $-2M | |
| Operating Cash Flow | $-3M | $1M | $-2M | $-1M | $-3M | $683.0K | $-765.0K | $-668.0K | $-2M | $2M | $-2M | $-1M | $-481.0K | $-2M | $-177.0K | $-2M | |
| CapEx | $0 | $120.0K | $0 | $0 | $45.0K | $0 | $0 | · | · | $0 | $0 | $16.0K | $586.0K | $133.0K | · | · | |
| Investing Cash Flow | $-16.0K | $-120.0K | $1M | $32.0K | $-2M | $1M | $44.0K | $-2M | $7M | $39.0K | $-3M | $-2M | $665.0K | $-10M | $-11.0K | $-2M | |
| Stock Issued | · | $51.0K | $6.0K | · | · | $37.0K | $-1.0K | · | · | $0 | · | · | $58.0K | $3.0K | · | · | |
| Stock Repurchased | $0 | $0 | $0 | $62.0K | $53.0K | · | · | · | · | $126.0K | $0 | $341.0K | $1M | $161.0K | · | · | |
| Net Stock Activity | $0 | · | · | · | $-53.0K | · | · | · | · | · | · | $-341.0K | · | · | · | · | |
| Financing Cash Flow | $0 | $51.0K | $6.0K | $-35.0K | $-53.0K | $-184.0K | $-13.0K | · | · | $-126.0K | $52.0K | $-356.0K | $-1M | $-182.0K | · | · | |
| Free Cash Flow | $-3M | · | · | · | $-3M | · | · | · | · | · | · | $-2M | · | · | · | · |
수익성 7
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -107.8% | · | -25.2% | -50.3% | -51.3% | · | -38.1% | -31.0% | -28.5% | 11.7% | -92.2% | -43.4% | · | 81.1% | -31.9% | -27.5% | |
| Net Margin | -102.1% | · | -20.5% | -45.4% | -44.3% | · | -30.3% | -25.2% | -22.2% | 17.9% | -83.3% | -36.4% | · | 86.2% | -30.4% | -27.3% | |
| Pretax Margin | -101.9% | · | -20.4% | -44.8% | -44.1% | · | -29.9% | -24.3% | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -103.7% | · | -25.2% | -50.3% | -47.3% | · | -38.1% | -31.0% | -25.4% | 11.7% | -92.2% | -40.0% | · | 81.1% | -31.9% | -22.7% | |
| ROA | -9.5% | · | -2.5% | -4.3% | -3.8% | · | -2.5% | -2.4% | -2.1% | 2.3% | -5.6% | -3.3% | · | 5.3% | -2.7% | -2.7% | |
| ROE | -13.2% | · | -3.6% | -5.8% | -5.1% | · | -3.4% | -3.1% | -2.7% | 2.8% | -7.0% | -4.0% | · | 6.1% | -3.1% | -3.0% | |
| ROIC | -16.0% | · | -4.8% | -7.1% | -6.3% | · | -4.7% | -4.3% | · | · | · | · | · | · | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.6 | · | 3.4 | 4.6 | 4.6 | · | 4.3 | 5.1 | 4.7 | 4.7 | 5.1 | 5.9 | · | 6.4 | 6.5 | 6.7 | |
| Quick Ratio | 1.0 | · | 1.3 | 1.6 | 1.7 | · | 1.9 | 2.3 | 2.4 | 1.6 | 1.1 | 1.8 | · | 2.5 | 5.0 | 5.6 |
효율성 2
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | |
| Receivables Turnover | 1.3 | · | 1.0 | 1.3 | 1.1 | · | 0.7 | 1.1 | 1.4 | 1.3 | 0.8 | 1.3 | · | 0.9 | 1.4 | 1.3 |
가치 평가 (TTM) 10
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $16M | · | $16M | $16M | $16M | · | $19M | $18M | $18M | $17M | $15M | $16M | · | $16M | $17M | $18M | |
| Net Income TTM | $-8M | · | $-6M | $-6M | $-5M | · | $-2M | $-4M | $-4M | $-476.0K | $-3M | $-2M | · | $-2M | $-6M | $-6M | |
| Market Cap | $27M | · | $51M | $40M | $33M | · | $40M | $42M | $39M | $29M | $33M | $36M | · | $39M | $52M | $65M | |
| P/E | -3.4 | · | -8.9 | -7.0 | -6.6 | · | -17.0 | -10.9 | -9.3 | -46.0 | -11.3 | -24.3 | · | -25.4 | -9.2 | -11.1 | |
| P/S | 1.7 | · | 3.1 | 2.6 | 2.1 | · | 2.1 | 2.3 | 2.2 | 1.7 | 2.2 | 2.2 | · | 2.4 | 3.0 | 3.7 | |
| P/B | 1.2 | · | 1.9 | 1.4 | 1.1 | · | 1.2 | 1.3 | 1.2 | 0.8 | 0.9 | 0.9 | · | 0.9 | 1.3 | 1.6 | |
| P / Tangible Book | 1.5 | · | 2.3 | 1.7 | 1.4 | · | 1.5 | 1.5 | 1.4 | 0.9 | 1.1 | 1.1 | · | 1.1 | 1.5 | 1.9 | |
| P / Cash Flow | -10.1 | · | · | · | -11.4 | · | · | · | -16.4 | · | · | -24.0 | · | · | · | -27.3 | |
| P / FCF | -10.1 | · | · | · | -11.2 | · | · | · | · | · | · | -23.7 | · | · | · | · | |
| Earnings Yield | -29.6% | · | -11.2% | -14.3% | -15.2% | · | -5.9% | -9.1% | -10.7% | -2.2% | -8.9% | -4.1% | · | -3.9% | -10.9% | -9.0% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $17M | $17M | $18M | $16M | $17M |
| 영업이익률 % | -37.9% | -31.9% | -46.8% | — | -36.2% |
| 순이익 | $-6M | $-4M | $-7M | $-2M | $-6M |
| 희석 EPS | $-0.28 | $-0.21 | $-0.35 | $-0.08 | $-0.27 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 3.8 | 4.2 | 4.7 | — | 6.8 |
| 당좌 비율 | 1.4 | 2.0 | 1.6 | — | 5.9 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-6M | $-3M | $2M | — | $-6M |
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.